Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.19% first-year return on $194k initial cash invested.
-25.19%
Cash On Cash
-0.03%
Cap Rate
-0.01
DSCR
$1,493
Rent
-$4,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,493 income − $5,566 expenses = $4,073 out of pocket
Investment Breakdown
|
Purchase Price
$838k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,381
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,493
Total Expenses
$5,566
Mortgage P&I
267%
$3,993
Property Taxes
37%
$550
Home Insurance
21%
$306
HOA
0%
$0
Property Management
15%
$224
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$373